[HEVEA] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 228.37%
YoY- 354.31%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 76,153 93,596 62,833 70,403 58,822 45,472 38,694 56.98%
PBT 5,282 -1,356 627 2,363 -1,596 6,413 2,901 49.05%
Tax -116 7,030 -82 -96 -170 -3,695 -210 -32.65%
NP 5,166 5,674 545 2,267 -1,766 2,718 2,691 54.40%
-
NP to SH 5,166 5,674 545 2,267 -1,766 2,718 2,691 54.40%
-
Tax Rate 2.20% - 13.08% 4.06% - 57.62% 7.24% -
Total Cost 70,987 87,922 62,288 68,136 60,588 42,754 36,003 57.17%
-
Net Worth 135,147 129,599 124,227 126,567 123,859 125,553 123,337 6.27%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,399 - - - 3,998 - -
Div Payout % - 42.30% - - - 147.11% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 135,147 129,599 124,227 126,567 123,859 125,553 123,337 6.27%
NOSH 79,969 79,999 80,147 80,106 79,909 79,970 80,089 -0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.78% 6.06% 0.87% 3.22% -3.00% 5.98% 6.95% -
ROE 3.82% 4.38% 0.44% 1.79% -1.43% 2.16% 2.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 95.23 117.00 78.40 87.89 73.61 56.86 48.31 57.14%
EPS 6.46 7.09 0.68 2.83 -2.21 3.40 3.36 54.55%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.62 1.55 1.58 1.55 1.57 1.54 6.38%
Adjusted Per Share Value based on latest NOSH - 80,106
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.41 16.49 11.07 12.40 10.36 8.01 6.82 56.88%
EPS 0.91 1.00 0.10 0.40 -0.31 0.48 0.47 55.28%
DPS 0.00 0.42 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.238 0.2283 0.2188 0.2229 0.2182 0.2211 0.2172 6.28%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.04 1.06 1.25 1.52 1.76 1.88 1.46 -
P/RPS 1.09 0.91 1.59 1.73 2.39 3.31 3.02 -49.27%
P/EPS 16.10 14.95 183.82 53.71 -79.64 55.31 43.45 -48.37%
EY 6.21 6.69 0.54 1.86 -1.26 1.81 2.30 93.78%
DY 0.00 2.83 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.62 0.65 0.81 0.96 1.14 1.20 0.95 -24.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 20/11/06 -
Price 1.07 1.05 1.03 1.40 1.45 1.75 1.74 -
P/RPS 1.12 0.90 1.31 1.59 1.97 3.08 3.60 -54.05%
P/EPS 16.56 14.80 151.47 49.47 -65.61 51.49 51.79 -53.20%
EY 6.04 6.75 0.66 2.02 -1.52 1.94 1.93 113.80%
DY 0.00 2.86 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.63 0.65 0.66 0.89 0.94 1.11 1.13 -32.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment